[NAIM] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 121.17%
YoY- -64.88%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 438,949 273,956 285,141 397,417 469,861 505,859 348,158 3.93%
PBT 31,128 -114,414 7,516 64,985 187,350 87,429 90,304 -16.25%
Tax -6,623 -12,291 -3,434 -7,172 -23,839 -16,807 -10,661 -7.62%
NP 24,505 -126,705 4,082 57,813 163,511 70,622 79,643 -17.82%
-
NP to SH 23,398 -127,322 3,067 57,544 163,857 69,110 76,375 -17.88%
-
Tax Rate 21.28% - 45.69% 11.04% 12.72% 19.22% 11.81% -
Total Cost 414,444 400,661 281,059 339,604 306,350 435,237 268,515 7.49%
-
Net Worth 1,014,120 1,113,636 1,234,478 1,236,639 1,142,141 833,963 770,148 4.69%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - 7,107 7,109 -
Div Payout % - - - - - 10.28% 9.31% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,014,120 1,113,636 1,234,478 1,236,639 1,142,141 833,963 770,148 4.69%
NOSH 250,000 250,000 250,000 236,904 236,958 236,921 236,968 0.89%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.58% -46.25% 1.43% 14.55% 34.80% 13.96% 22.88% -
ROE 2.31% -11.43% 0.25% 4.65% 14.35% 8.29% 9.92% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 185.25 115.62 120.34 167.75 198.29 213.51 146.92 3.93%
EPS 9.87 -53.74 1.29 24.29 69.15 29.17 32.23 -17.89%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 4.28 4.70 5.21 5.22 4.82 3.52 3.25 4.69%
Adjusted Per Share Value based on latest NOSH - 236,859
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 87.69 54.73 56.97 79.40 93.87 101.06 69.56 3.93%
EPS 4.67 -25.44 0.61 11.50 32.74 13.81 15.26 -17.90%
DPS 0.00 0.00 0.00 0.00 0.00 1.42 1.42 -
NAPS 2.026 2.2249 2.4663 2.4706 2.2818 1.6661 1.5386 4.69%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.52 1.25 1.62 2.18 3.49 3.60 1.78 -
P/RPS 0.28 1.08 1.35 1.30 1.76 1.69 1.21 -21.63%
P/EPS 5.27 -2.33 125.15 8.97 5.05 12.34 5.52 -0.76%
EY 18.99 -42.99 0.80 11.14 19.81 8.10 18.11 0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.83 1.69 -
P/NAPS 0.12 0.27 0.31 0.42 0.72 1.02 0.55 -22.40%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 23/11/17 24/11/16 30/11/15 28/11/14 28/11/13 29/11/12 -
Price 0.455 1.14 1.49 2.38 3.30 3.58 1.85 -
P/RPS 0.25 0.99 1.24 1.42 1.66 1.68 1.26 -23.61%
P/EPS 4.61 -2.12 115.11 9.80 4.77 12.27 5.74 -3.58%
EY 21.70 -47.14 0.87 10.21 20.95 8.15 17.42 3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.84 1.62 -
P/NAPS 0.11 0.24 0.29 0.46 0.68 1.02 0.57 -23.97%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment